| Year ended December 31 | |||
(NOK millions) | Note | 2024 | 2023 |
| Revenue | 2,3 | ||
Cost of sales | - | - | |
Gross Profit | |||
| Payroll and related cost | 4 | - | - |
| Other operating expenses | 5 | - | - |
Share-based compensation | 6 | - | - |
| Other income and expenses (-) | 5 | - | - |
EBITDA | |||
| Depreciation and amortization | 7,8 | - | - |
Operating profit (EBIT) | |||
| Share of results from associates | 24 | - | |
Interest income | 10 | ||
| Other financial income | 10 | ||
Interest expense | 10 | - | - |
| Other financial expenses | 10 | - | - |
Net income/loss (-) before tax | - | ||
| Income tax expense on ordinary result | 12 | - | - |
Net income/loss (-) | - | ||
| Comprehensive income | |||
| Items that are or may be reclassified subsequently to profit or loss | |||
Currency translation | |||
Total comprehensive income - net of tax | |||
Net income attributable to Non-controlling interests | 24 | - | |
Owners of Crayon Group Holding ASA | - | ||
Total net income/loss (-) | - | ||
| Basic earnings/loss (-) per share (NOK) | 11 | - | |
Diluted earnings/loss (-) per share (NOK) | 11 | - | |
Comprehensive income attributable to Non-controlling interests | - | ||
Owners of Crayon Group Holding ASA | |||
Total comprehensive income |
(NOK millions) | Note | 2024 | 2023 |
| ASSETS | |||
| NONCURRENT ASSETS: | |||
Goodwill | 9 | ||
| Other intangible assets | 8 | ||
Deferred tax asset | 12 | ||
| Equipment | 7 | ||
| Right-of-use assets | 7 | ||
Investment in associates | 24 | ||
| Other non-current assets | 18 | ||
Total non-current assets | |||
| CURRENT ASSETS: | |||
Inventory | |||
Accounts receivable | 13,18 | ||
| Other current receivables and current assets | 13,18 | ||
| Cash & cash equivalents | 14,18 | ||
Total current assets | |||
Total assets |
(NOK millions) | Note | 2024 | 2023 |
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||
| SHAREHOLDERS' EQUITY: | |||
Share capital | 11,15 | ||
| Own shares | 11,15 | - | - |
Share premium | |||
Total paid-in equity | |||
Retained earnings | |||
Total equity attributable to parent company shareholders | |||
| Non-controlling interests | 24 | - | - |
Total shareholders' equity | |||
| NONCURRENT LIABILITIES: | |||
Bond loan | 18 | ||
| Lease liabilities | 18 | ||
| Other interest-bearing liabilities | 16,18,19 | - | |
Deferred tax liabilities | 12 | ||
| Other non-current liabilities | 17,18 | ||
Total non-current liabilities | |||
| CURRENT LIABILITIES: | |||
Accounts payable | 18 | ||
Income taxes payable | |||
Public duties | |||
| Current lease liabilities | 16,18 | ||
Other current interest-bearing liabilities | 16,18 | ||
| Other current liabilities | 17,18 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
(NOK millions) | Note | 2024 | 2023 |
| Cash flows from operating activities: | |||
Net income/loss (-) before tax | - | ||
Taxes paid | - | - | |
| Depreciation and amortization | 7,8,9 | ||
| Net interest expense | 10 | ||
| Interest received | 10 | ||
Changes in trade working capital | |||
Changes in other working capital and other adjustments | |||
Net cash flow from operating activities | |||
| Cash flows used in investing activities: | |||
| Payment for capitalized assets | 7,8 | - | - |
| Acquisition of subsidiaries - net of cash acquired | 20 | - | - |
Other investments | - | - | |
Net cash flow from investing activities | - | - | |
| Cash flow from financing activities: | |||
Interest paid | - | - | |
| Share issues | 15 | ||
| Repurchase of shares | 15 | - | |
Acquisition/disposal of non-controlling interest | 24 | - | - |
| Repayment of bond loan | 16,18 | - | |
Payment of lease liability | 16,18 | - | - |
Proceeds from RCF drawdown 2 | 16,18 | ||
Repayment of RCF 2 | 16,18 | - | - |
Proceeds from supplier financing 2 | 16,18 | ||
Repayment of supplier financing 2 | 16,18 | - | - |
Proceeds from other credit facilities utilization 2 | 16,18 | ||
Repayment of other credit facilities 2 | 16,18 | - | - |
Dividends paid to non-controlling interests | - | ||
Net cash flow from financing activities | - | - | |
Net increase/decrease (-) in cash & cash equivalents | - | ||
Cash & cash equivalents as of January 1 1 | |||
Currency translation | |||
Cash and cash equivalents as of December 31 1 |
| Attributable to owners of the Company | |||||||||
| Share | Own | Share | Translation | Other | Non-controlling | Total | |||
(NOK millions) | Note | capital | shares | premium | difference | equity | Total | interests | equity |
Balance as of January 1, 2023 | |||||||||
Net income/loss (-) | - | - | - | - | |||||
Currency translation | |||||||||
Total comprehensive income | - | - | |||||||
| Share issues | 15 | ||||||||
| Equity-settled share-based payments | 6 | ||||||||
Treasury shares | 15 | - | - | - | |||||
| Transactions with non-controlling interests | 24 | - | - | - | - | ||||
Transactions with owners | - | - | - | - | |||||
Balance as of December 31, 2023 | - | - | |||||||
| Attributable to owners of the Company | |||||||||
| Share | Own | Share | Translation | Other | Non-controlling | Total | |||
(NOK millions) | Note | capital | shares | premium | difference | equity | Total | interests | equity |
Balance as of January 1, 2024 | - | - | |||||||
Net income/loss (-) | |||||||||
Currency translation | |||||||||
Total comprehensive income | |||||||||
| Equity-settled share-based payments | 6 | ||||||||
Treasury shares | 15 | - | |||||||
Cash dividends | - | - | |||||||
| Transactions with non-controlling interests | 24 | - | - | - | - | ||||
Other changes | - | - | |||||||
Transactions with owners | - | ||||||||
Balance as of December 31, 2024 | - | - |
(NOK millions) | 2024 | 2023 |
Gross Sales | 59,601 | 49,077 |
Netting of Gross Sales and Gross Purchase | -52,589 | -42,680 |
Revenue | 7,012 | 6,397 |
(NOK millions) | 2024 | 2023 |
Norway | 2,039 | 2,071 |
US | 751 | 717 |
Australia | 540 | 592 |
Other | 3,683 | 3,017 |
Total | 7,012 | 6,397 |
Software & Cloud | Services | ||||||
| Software & Cloud | Software & Cloud | Software & Cloud | General & | ||||
| (NOK millions) | Direct | Channel | Economics | Consulting | Administration | Eliminations | Total |
| Revenue | |||||||
Nordics | 869 | 255 | 221 | 1,455 | 15 | 0 | 2,814 |
Europe | 691 | 202 | 283 | 589 | 5 | 0 | 1,771 |
APAC & MEA | 406 | 628 | 88 | 732 | 10 | 0 | 1,865 |
US | 181 | 56 | 434 | 95 | 0 | 0 | 766 |
HQ | 104 | 1 | -4 | -1 | 462 | 0 | 562 |
Group Adjustment | 42 | 35 | 0 | 0 | 0 | 0 | 77 |
Eliminations | 0 | 0 | 0 | 0 | 0 | -843 | -843 |
Revenue | 2,293 | 1,177 | 1,022 | 2,871 | 492 | -843 | 7,012 |
| Gross profit | |||||||
Nordics | 869 | 255 | 187 | 1,030 | 15 | 0 | 2,356 |
Europe | 691 | 202 | 246 | 324 | 5 | 0 | 1,468 |
APAC & MEA | 406 | 628 | 64 | 350 | 10 | 0 | 1,458 |
US | 181 | 56 | 370 | 69 | 0 | 0 | 677 |
HQ | 104 | 1 | -4 | 0 | 462 | 0 | 562 |
Group Adjustment | 42 | 35 | 0 | 0 | 0 | 0 | 77 |
Eliminations | 0 | 0 | 0 | 0 | 0 | -315 | -315 |
Gross profit | 2,293 | 1,177 | 863 | 1,773 | 492 | -315 | 6,283 |
Payroll and other operating expenses | -1,094 | -420 | -814 | -1,631 | -1,465 | 315 | -5,108 |
Adjusted EBITDA | 1,199 | 757 | 49 | 142 | -974 | 0 | 1,174 |
Share-based compensation | -35 | ||||||
Other income and expenses | -49 | ||||||
EBITDA | 1,090 |
Software & Cloud | Services | ||||||
| Software & Cloud | Software & Cloud | Software & Cloud | General & | ||||
| (NOK millions) | Direct | Channel | Economics | Consulting | Administration | Eliminations | Total |
| Revenue | |||||||
Nordics | 707 | 221 | 201 | 1,493 | -1 | 0 | 2,621 |
Europe | 566 | 201 | 255 | 366 | 7 | 0 | 1,396 |
APAC & MEA | 384 | 557 | 73 | 698 | 31 | 0 | 1,742 |
US | 174 | 60 | 380 | 105 | 1 | 0 | 720 |
HQ | 90 | 0 | -7 | 8 | 411 | 0 | 501 |
Group Adjustment | 35 | 19 | -2 | -12 | 0 | 0 | 41 |
Eliminations | 0 | 0 | 0 | 0 | 0 | -624 | -624 |
Revenue | 1,957 | 1,057 | 900 | 2,657 | 449 | -624 | 6,397 |
| Gross profit | |||||||
Nordics | 707 | 221 | 173 | 1,037 | -1 | 0 | 2,137 |
Europe | 566 | 201 | 211 | 200 | 7 | 0 | 1,186 |
APAC & MEA | 384 | 557 | 55 | 329 | 4 | 0 | 1,328 |
US | 174 | 60 | 327 | 69 | 1 | 0 | 631 |
HQ | 90 | 0 | -7 | 7 | 440 | 0 | 530 |
Group Adjustment | 35 | 19 | 0 | 10 | 0 | 0 | 63 |
Eliminations | 0 | 0 | 0 | 0 | 0 | -214 | -214 |
Gross profit | 1,957 | 1,057 | 760 | 1,651 | 450 | -214 | 5,662 |
Payroll and other operating expenses | -1,020 | -489 | -691 | -1,628 | -1,128 | 214 | -4,742 |
Adjusted EBITDA | 936 | 568 | 69 | 23 | -677 | 0 | 919 |
Share-based compensation | -42 | ||||||
Other income and expenses | -132 | ||||||
EBITDA | 745 |
| Year to date ended | ||
| December 31 | ||
(NOK millions) | 2024 | 2023 |
| Assets per market cluster | ||
Nordics | 7,182 | 5,991 |
Europe | 4,161 | 3,337 |
APAC & MEA | 9,568 | 7,092 |
US | 1,029 | 893 |
HQ/eliminations | -2,390 | -768 |
Total | 19,550 | 16,544 |
| Year to date ended | ||
| December 31 | ||
(NOK millions) | 2024 | 2023 |
| Assets per country | ||
Norway | 6,628 | 5,947 |
Australia | 1,833 | 1,801 |
Other | 11,089 | 8,797 |
Total | 19,550 | 16,544 |
(NOK millions) | 2024 | 2023 |
| Payroll expenses | ||
Wages and salaries | 3,569 | 3,247 |
Social security | 394 | 344 |
Pension expenses | 192 | 165 |
Other benefits | 173 | 231 |
Total | 4,329 | 3,986 |
Average number of full time employees | 4,104 | 3,915 |
Female representation | 33% | 32% |
(NOK millions) | 2024 | 2023 |
| Other operating expenses | ||
Premise, furniture and office expenses | 274 | 252 |
External assistance | 210 | 167 |
Travel expenses | 65 | 57 |
Insurance | 24 | 15 |
Sales, advertising and entertainment costs | 98 | 102 |
Bad debt expenses | 25 | 82 |
Other | 83 | 81 |
Total | 779 | 756 |
(NOK millions) | 2024 | 2023 |
| Expensed audit fee | ||
Audit fee | 19.6 | 15.6 |
Other assurance services | 0.0 | 0.2 |
Other non-audit services | 0.9 | 0.4 |
Total | 20.6 | 16.1 |
(NOK millions) | 2024 | 2023 |
| Other income and expenses | ||
M&A expenses | 21 | 10 |
Contingent considerations, fair value adjustment | 4 | 18 |
Expenses related to discontinued units | 12 | 0 |
Other non-recurring items | 11 | 104 |
Total | 49 | 132 |
(NOK millions) | 2024 | 2023 |
Cost related to equity-settled share-based compensation transactions | 28 | 43 |
Change in accrued employee social security tax | 7 | -1 |
Total cost related to share-based compensation | 35 | 42 |
Options | GMSP and LTI | Bonus shares | ||||
| Number of | Weighted Average | Number of | Weighted Average | Number of | Weighted Average | |
| instruments | Strike Price (NOK) | instruments | Strike Price (NOK) | instruments | Strike Price (NOK) | |
Outstanding as of Jan 1, 2024 | 1,688,374 | 56.67 | 372,644 | 0 | 294,158 | 1.00 |
Granted 1 | 0 | 0 | 372,240 | 0 | 136,622 | 1.00 |
Exercised | -610,667 | 50.46 | -95,431 | 0 | -214,313 | 1.00 |
Performance adjusted | 0 | 0 | -101,420 | 0 | 0 | 0 |
Terminated | 0 | 0 | -33,323 | 0 | -19,356 | 1.00 |
Outstanding as of Dec 31, 2024 | 1,077,707 | 60.18 | 514,710 | 0 | 197,111 | 1.00 |
Vested as of Dec 31, 2024 | 1,044,373 | 58.10 | 0 | 0 | 0 | 0 |
Outstanding instruments | Vested instruments | ||||
| Weighted | |||||
| Number of | Average remaining | Weighted Average | Vested instruments | Weighted Average | |
| Strike price (NOK) | instruments | contractual life | Strike Price (NOK) | Dec 31, 2024 | Strike Price (NOK) |
| Options | |||||
53.60 | 977,707 | 1.22 | 53.60 | 977,707 | 53.60 |
125.20 | 100,000 | 2.52 | 125.20 | 66,666 | 125.20 |
| GMSP and LTI | |||||
0 | 514,710 | 3.33 | 0 | 0 | 0 |
| Bonus shares | |||||
1.00 | 197,111 | 1.77 | 1.00 | 0 | 0 |
Equipment | Right-of-use assets | |||||
| IT systems and | Office furnishings, | Leased | Other | |||
| (NOK millions) | equipment | fixtures and cars | Total | premises | leased items | Total |
Acquisition cost as of Jan 1 | 192 | 121 | 313 | 704 | 21 | 725 |
Additions | 40 | 9 | 49 | 48 | 4 | 52 |
Disposals | -4 | 0 | -4 | -10 | -5 | -15 |
Adjustments | 0 | 0 | 0 | 7 | -1 | 7 |
Currency translation | 12 | 5 | 16 | 21 | 1 | 22 |
Acquisition cost as of Dec 31 | 240 | 135 | 375 | 770 | 21 | 791 |
Accumulated depreciation as of Jan 1 | 136 | 73 | 210 | 171 | 8 | 179 |
Depreciation | 36 | 14 | 51 | 109 | 8 | 117 |
Disposals | -3 | 0 | -3 | -10 | -5 | -15 |
Currency translation | 7 | 4 | 11 | 9 | 1 | 10 |
Accumulated depreciation as of Dec 31 | 177 | 92 | 269 | 278 | 11 | 290 |
Net value as of Dec 31 | 63 | 43 | 106 | 492 | 10 | 502 |
Depreciation period | 1-5 years | 1-5 years | 1-10 years | 1-5 years | ||
Depreciation method | Linear | Linear | Linear | Linear |
Equipment | Right-of-use assets | |||||
| IT systems and | Office furnishings, | Leased | Other | |||
| (NOK millions) | equipment | fixtures and cars | Total | premises | leased items | Total |
Acquisition cost as of Jan 1 | 207 | 107 | 314 | 612 | 18 | 630 |
Additions | 43 | 11 | 54 | 145 | 15 | 161 |
Disposals | -65 | -1 | -66 | -80 | -13 | -92 |
Adjustments | 0 | 0 | 0 | 7 | 0 | 7 |
Currency translation | 6 | 5 | 11 | 19 | 1 | 20 |
Acquisition cost as of Dec 31 | 192 | 121 | 313 | 704 | 21 | 725 |
Accumulated depreciation as of Jan 1 | 165 | 59 | 224 | 163 | 15 | 178 |
Depreciation | 28 | 13 | 41 | 83 | 5 | 89 |
Disposals | -65 | -1 | -66 | -80 | -13 | -92 |
Currency translation | 8 | 3 | 11 | 4 | 0 | 4 |
Accumulated depreciation as of Dec 31 | 136 | 73 | 210 | 171 | 8 | 179 |
Net value as of Dec 31 | 55 | 48 | 103 | 533 | 13 | 547 |
Depreciation period | 1-5 years | 1-5 years | 1-10 years | 1-5 years | ||
Depreciation method | Linear | Linear | Linear | Linear |
(NOK millions) | Software licenses (IP) | Development costs | Customer relationships | Technology and software | Total |
Acquisition cost as of Jan 1 | 9 | 555 | 728 | 217 | 1,509 |
Additions | 0 | 101 | 0 | 0 | 101 |
Disposals | 0 | 0 | -36 | -85 | -120 |
Currency translation | -0 | 11 | 23 | 10 | 45 |
Acquisition cost as of Dec 31 | 9 | 668 | 715 | 143 | 1,535 |
Amortization and impairment as of Jan 1 | 7 | 408 | 239 | 195 | 849 |
Amortization | 0 | 80 | 81 | 9 | 170 |
Impairment | 0 | 0 | 0 | 0 | 0 |
Disposals | 0 | 0 | -36 | -85 | -120 |
Currency translation | 0 | 7 | 6 | 10 | 23 |
Accumulated amortization and impairment as of Dec 31 | 8 | 496 | 290 | 129 | 922 |
Net value as of Dec 31 | 1 | 173 | 426 | 13 | 613 |
Amortization period | 0-5 years | 3 years | 5-20 years | 3-10 years | |
Amortization method | Linear | Linear | Linear | Linear |
(NOK millions) | Software licenses (IP) | Development costs | Customer relationships | Technology and software | Total |
Acquisition cost as of Jan 1 | 9 | 479 | 1,011 | 215 | 1,714 |
Additions | 0 | 100 | 0 | 0 | 100 |
Disposals | 0 | -25 | -313 | 0 | -339 |
Currency translation | 0 | 2 | 31 | 2 | 34 |
Acquisition cost as of Dec 31 | 9 | 555 | 728 | 217 | 1,509 |
Amortization and impairment as of Jan 1 | 7 | 359 | 469 | 179 | 1,015 |
Amortization | 0 | 74 | 83 | 16 | 173 |
Impairment | 0 | 0 | 0 | 0 | 0 |
Disposals | 0 | -25 | -313 | 0 | -339 |
Accumulated amortization and impairment as of Dec 31 | 7 | 408 | 239 | 195 | 849 |
Net value as of Dec 31 | 1 | 148 | 489 | 22 | 660 |
Amortization period | 0-5 years | 3 years | 5-20 years | 3-10 years | |
Amortization method | Linear | Linear | Linear | Linear |
(NOK millions) | 2024 | 2023 |
Acquisition cost as of Jan 1 | 3,371 | 3,256 |
Additions | 0 | 4 |
Currency translation | 70 | 110 |
Acquisition cost as of Dec 31 | 3,441 | 3,371 |
Impairment as of Jan 1 | 110 | 110 |
Impairment | 0 | 0 |
Accumulated impairment as of Dec 31 | 110 | 110 |
Net value as of Dec 31 | 3,331 | 3,262 |
(NOK millions) | 2024 | 2023 |
| Financial income | ||
Interest income from bank deposits | 32 | 18 |
Interest income from accounts receivable | 1 | 5 |
Total interest income | 32 | 23 |
Other financial income | 1 | 4 |
Other financial income | 1 | 4 |
Total financial income | 33 | 28 |
(NOK millions) | 2024 | 2023 |
| Financial expenses | ||
Interest expense credit institutions | 133 | 105 |
Interest expense leases | 35 | 31 |
Interest expense bond loan | 111 | 140 |
Total interest expense | 279 | 276 |
Foreign currency loss | 26 | 238 |
Impairment losses on financial assets | 24 | 0 |
Other financial expenses | 63 | 38 |
Total other financial expenses | 114 | 276 |
Total financial expenses | 393 | 552 |
| 5 year | Pre-tax | 5 year | Pre-tax | |||
| sales CAGR | WACC | sales CAGR | WACC | |||
| 2024 | assumption | assumption | 2023 | assumption | assumption | |
Licensing Norway 1 | 271 | 12.3% | 11.6% | 271 | 10.5% | 13.5% |
Consulting Norway 1 | 156 | 12.2% | 11.4% | 150 | 11.2% | 13.5% |
Puzzlepart 6 | 6 | 14.2% | 13.5% | |||
Licensing Sweden 1 | 53 | 9.0% | 11.7% | 53 | 7.9% | 13.5% |
Crayon Denmark 1 | 105 | 10.6% | 11.6% | 102 | 8.2% | 13.5% |
Crayon Finland 1 | 54 | 10.5% | 11.4% | 54 | 18.4% | 13.5% |
Crayon Germany 1 | 16 | 23.2% | 11.3% | 16 | 18.2% | 13.5% |
Crayon UK (Fast PPA) | 52 | 23.4% | 11.1% | 47 | 28.7% | 14.5% |
Kryptos Networks | 25 | 19.3% | 18.2% | 23 | 31.7% | 13.5% |
Angelpoint (Anglepoint PPA) 5 | 111 | 14.3% | 12.2% | 100 | 16.2% | 13.5% |
Crayon US 2 | 11 | 26.7% | 12.1% | 10 | 28.2% | 13.5% |
Kryptos Technologies (India) 3 | 4 | 16.5% | 17.2% | 3 | 30.3% | 13.5% |
Crayon SG (Tribal Knowledge PPA) 3 | 4 | 14.1% | 10.8% | 3 | 23.1% | 13.5% |
Complit AS (Norway) 3 | 4 | 15.1% | 11.5% | 4 | 27.0% | 13.5% |
Sequint BV (the Netherlands) 3 | 45 | 25.3% | 11.6% | 43 | 20.2% | 13.5% |
Navicle 4 | 17 | 3.6% | 12.3% | 17 | 4.9% | 13.5% |
Sensa | 124 | 8.3% | 11.4% | 113 | 9.1% | 13.5% |
rhipe | 2,280 | 10.5% | 12.9% | 2,247 | 10.6% | 15.1% |
Total | 3,331 | 3,262 |
(NOK millions) | 2024 | 2023 |
Net income/loss (-) allocated to owners of Crayon Group Holding ASA | 258 | -115 |
Basic earnings per share (NOK) | 2.90 | -1.29 |
Diluted earnings per share (NOK) | 2.86 | -1.29 |
Weighted average number of ordinary shares (basic) as of Dec 31 | 88,844,637 | 89,305,765 |
| Weighted average number of ordinary shares (diluted) | ||
Weighted average number of ordinary shares (basic) | 88,844,637 | 89,305,765 |
Effect of dilution from share options | 1,146,553 | 1,221,218 |
Weighted average number of ordinary shares (diluted) as of Dec 31 | 89,991,190 | 90,526,984 |
Number of outstanding ordinary shares as of Jan 1 | 88,290,124 | 89,275,668 |
Number of outstanding ordinary shares as of Dec 31 | 89,388,682 | 88,290,124 |
(NOK millions) | 2024 | 2023 |
Current assets | 31 | 69 |
Fixed assets | 74 | 68 |
Interest limitation | 33 | 32 |
Accruals | 113 | 109 |
Non-current debt/receivables | -118 | -105 |
Tax losses carried forward | 582 | 526 |
Purchase price allocations (intangible assets) | -50 | -215 |
Other | 62 | 19 |
Total basis for recognized deferred tax assets | 727 | 503 |
Deferred tax asset | 170 | 117 |
(NOK millions) | 2024 | 2023 |
Current assets | 321 | 254 |
Purchase price allocations (intangible assets) | 374 | 259 |
Fixed assets | 1 | 9 |
Accruals | -2 | -2 |
Other | 61 | 1 |
Total basis for recognized deferred tax liabilities | 754 | 521 |
Deferred tax liabilities | 166 | 115 |
(NOK millions) | 2024 | 2023 |
Income tax on net profit | 169 | 149 |
Income tax prior year correction | -29 | 0 |
Change in deferred taxes | -23 | -72 |
Withholding tax expenses | 11 | 0 |
Total | 128 | 77 |
(NOK millions) | 2024 | 2023 |
Net income before income tax expense | 396 | -82 |
Norwegian statutory rate | 22% | 22% |
Estimated income taxes at statutory rate | 87 | -18 |
| Increase/decrease (-) in income taxes from: | ||
Effect of tax rates other than statutory tax rate in Norway | 4 | 6 |
Permanent differences | 14 | 42 |
Unrecognized deferred tax assets | 40 | 48 |
Income tax prior year correction | -28 | 0 |
Withholding tax expenses | 11 | 0 |
Total income tax expense | 128 | 77 |
(NOK millions) | 2024 | % | 2023 | % |
Not due | 7,039 | 68% | 5,110 | 64% |
1-30 days overdue | 1,144 | 11% | 1,176 | 15% |
30-60 days overdue | 447 | 4% | 395 | 5% |
60-90 days overdue | 295 | 3% | 245 | 3% |
90-120 days overdue | 177 | 2% | 157 | 2% |
More than 120 days overdue | 1,177 | 11% | 962 | 12% |
Total | 10,279 | 8,045 |
(NOK millions) | 2024 | 2023 |
| Tax expense/income recognized in profit and loss: | ||
Current assets | -23 | 27 |
Fixed assets | 3 | -2 |
Purchase price allocations (intangible assets) | 10 | 4 |
Interest limitation | 0 | 8 |
Provision | 0 | -3 |
Non-current debt/receivables - IFRS 16 | 3 | 2 |
Non-current deb/receivables - unrealized foreign exchange gains/losses (-) | -5 | -12 |
Tax losses carried forward | 10 | 30 |
Share options | 1 | 2 |
Other Tax expense/income recognized in other comprehensive income: | 2 | 0 |
Unrealized foreign exchange gains/losses (-) on non-current debt | 29 | 17 |
Currency on balances | -7 | -2 |
Total basis for recognized deferred tax liabilities | 23 | 72 |
(NOK millions) | 2024 | 2023 |
Opening balance as of Jan 1 | 2 | -55 |
Tax expense/income recognized in profit or loss | 23 | 72 |
Tax expense/income recognized in other comprehensive income | -29 | -17 |
Currency on balances | 7 | 2 |
Net deferred tax asset as of Dec 31 | 3 | 2 |
(NOK milions) | 2024 | 2023 |
Unrealized foreign exchange gains/losses (-) on non-current debt | -29 | -17 |
Total income tax recognized in other comprehensive income | -29 | -17 |
(NOK millions) | 2024 | 2023 |
Opening balance as of Jan 1 | 197 | 116 |
Currency translation | 16 | 6 |
Net allowance/reversal (-) | -47 | 76 |
Closing balance as of Dec 31 | 166 | 197 |
(NOK millions) | 2024 | 2023 |
Realized losses | 72 | 6 |
Allowance/reversal (-) for doubtful accounts | -47 | 76 |
Net accounting losses on receivables | 25 | 82 |
| General allowance | |
1-90 | 0% |
91-120 | 2.5% |
121-150 | 5% |
151-180 | 10% |
180-365 | 20% |
Above 365 | 100% |
(NOK millions) | 2024 | 2023 |
Unbilled revenue | 1,760 | 1,297 |
Public duty receivables | 545 | 553 |
Total other current receivables | 2,306 | 1,851 |
Contract assets | 330 | 253 |
Prepaid expenses and other | 219 | 210 |
Other current receivables | 6 | 10 |
Total current assets | 554 | 473 |
Total | 2,860 | 2,324 |
(NOK millions) | 2024 | 2023 |
Cash and cash equivalents | 1,654 | 1,467 |
Restricted cash | -53 | -49 |
Free available cash | 1,601 | 1,418 |
Available credit facility | 1,918 | 1,308 |
Liquidity reserve as of Dec 31 | 3,518 | 2,726 |
Ordinary shares | Treasury shares | Total | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Issued as of Jan 1 | 89,574,924 | 89,285,768 | -1,284,800 | -10,100 | 88,290,124 | 89,275,668 |
Repurchase of own shares | 0 | 0 | 0 | -1,274,700 | 0 | -1,274,700 |
Exercised shares options and bonus shares Jan | 0 | 115,576 | 0 | 0 | 0 | 115,576 |
Exercised shares options and bonus shares May | 0 | 0 | 492,450 | 0 | 492,450 | 0 |
Exercised shares options and bonus shares June | 0 | 0 | 500,230 | 0 | 500,230 | 0 |
Exercised shares options and bonus shares Jul | 0 | 0 | 501 | 0 | 501 | 0 |
Exercised shares options and bonus shares Sept | 0 | 173,580 | 71 | 0 | 71 | 173,580 |
Exercised shares options and bonus shares Dec | 0 | 0 | 137,500 | 0 | 137,500 | 0 |
Adjustment | 0 | 0 | -32,194 | 0 | -32,194 | 0 |
Issued as of Dec 31 - fully paid | 89,574,924 | 89,574,924 | -186,242 | -1,284,800 | 89,388,682 | 88,290,124 |
(NOK millions) | 2024 | 2023 |
Liabilities under supplier finance arragement | 90-150 days after invoice date | 90-150 days after invoice date |
| Comparable trade payables not part of the supplier | 60 days after invoice date | 60 days after invoice date |
| finance arragement |
(NOK millions) | 2024 | 2023 |
Liabilities under supplier finance arrangement | 198 | 127 |
of which the supplier has received payment from the finance provider | 198 | 127 |
2024 | 2023 | |||||
(NOK millions) | Non-current | Current | Total | Non-current | Current | Total |
Bond loan | 1,200 | 0 | 1,200 | 1,800 | 0 | 1,800 |
Amortization cost bond loan 1 | -9 | 0 | -9 | -8 | 0 | -8 |
Revolving credit facility | 0 | 0 | 0 | 0 | 0 | 0 |
Amortization cost RCF 2 | -11 | 0 | -11 | 0 | 0 | 0 |
Overdraft facility | 0 | 0 | 0 | 0 | 0 | 0 |
Supplier financing | 0 | 198 | 198 | 0 | 127 | 127 |
Lease liabilities | 434 | 113 | 547 | 488 | 93 | 582 |
Other interest-bearing debt | 5 | 31 | 36 | 0 | 106 | 106 |
Total interest-bearing debt | 1,619 | 342 | 1,961 | 2,280 | 326 | 2,607 |
(NOK millions) | 2024 | 2023 |
Total interest-bearing debt | 1,961 | 2,607 |
Cash & cash equivalents | -1,654 | -1,467 |
Restricted cash | 53 | 49 |
Net interest-bearing debt | 361 | 1,189 |
(NOK millions) | 2024 | 2023 |
Contingent consideration from business combinations | 0 | 3 |
Liabilities to employees | 16 | 20 |
Other | 5 | 10 |
Total | 21 | 33 |
(NOK millions) | 2024 | 2023 |
Contingent consideration from business combinations | 0 | 28 |
Employee benefits related accruals | 486 | 440 |
Prepayments | 120 | 59 |
Accruals | 1,605 | 1,249 |
Other | 45 | 48 |
Total | 2,256 | 1,824 |
| Fair value through | Financial assets at | Financial liabilities | Total carrying | |
| (NOK millions) | profit or loss | amortized cost | at amortized cost | amount |
| 2024 | ||||
| Financial assets | ||||
Other non-current receivables | 0 | 156 | 0 | 156 |
Accounts receivable | 0 | 10,113 | 0 | 10,113 |
Other current receivables | 0 | 2,641 | 0 | 2,641 |
Cash and cash equivalent | 0 | 1,654 | 0 | 1,654 |
Total financial assets | 0 | 14,564 | 0 | 14,564 |
| Financial liabilities | ||||
Bond loan | 0 | 0 | 1,191 | 1,191 |
Lease liability | 0 | 0 | 547 | 547 |
Revolving credit facility | 0 | 0 | -11 | -11 |
Other non-current liabilities | 0 | 0 | 26 | 26 |
Other current interest bearing debt | 0 | 0 | 230 | 230 |
Accounts payable | 0 | 0 | 11,313 | 11,313 |
Total financial liabilities | 0 | 0 | 13,296 | 13,296 |
| Fair value through | Financial assets at | Financial liabilities | Total carrying | |
| (NOK millions) | profit or loss | amortized cost | at amortized cost | amount |
| 2023 | ||||
| Financial assets | ||||
Other non-current receivables | 0 | 156 | 0 | 156 |
Accounts receivable | 0 | 7,847 | 0 | 7,847 |
Other current receivables | 0 | 2,113 | 0 | 2,113 |
Cash and cash equivalent | 0 | 1,467 | 0 | 1,467 |
Total financial assets | 0 | 11,584 | 0 | 11,584 |
| Financial liabilities | ||||
Bond loan | 0 | 0 | 1,792 | 1,792 |
Lease liability | 0 | 0 | 582 | 582 |
Revolving credit facility | 0 | 0 | 0 | 0 |
Other non-current liabilities | 3 | 0 | 25 | 28 |
Other current-interest bearing debt | 0 | 0 | 233 | 233 |
Other current liabilities | 28 | 0 | 0 | 28 |
Accounts payable | 0 | 0 | 8,753 | 8,753 |
Total financial liabilities | 31 | 0 | 11,385 | 11,415 |
(NOK millions) | 2024 | 2023 |
Level 1 | 0 | 0 |
Level 2 | 0 | 0 |
Level 3 | 0 | 31 |
Total | 0 | 31 |
| Total liabilities | ||||
| Non-current | Other interest- | Lease | from financing | |
| (NOK millions) | bond loan | bearing debt | liabilities | activities |
As of Jan 1, 2024 | 1,792 | 233 | 582 | 2,607 |
Repayment of bond loan | -1,800 | 0 | 0 | -1,800 |
Proceeds from bond issue | 1,200 | 0 | 0 | 1,200 |
Proceeds from supplier financing | 0 | 1,605 | 0 | 1,605 |
Repayment of supplier financing | 0 | -1,547 | 0 | -1,547 |
New lease agreements, net of additions and terminations | 0 | 0 | 59 | 59 |
Amortization cost | -1 | -7 | 0 | -8 |
Payment of lease liabilities | 0 | 0 | -107 | -107 |
Proceeds from other credit facilities utilization | 0 | 5,751 | 0 | 5,751 |
Repayment of other credit facilities | 0 | -5,832 | 0 | -5,832 |
Proceeds from RCF drawdown | 0 | 4,480 | 0 | 4,480 |
Repayment of RCF | 0 | -4,480 | 0 | -4,480 |
Currency effect | 0 | 22 | 14 | 35 |
As of Dec 31, 2024 | 1,191 | 224 | 547 | 1,961 |
2024 | 2023 | |||
| Accounts | Unbilled | Accounts | Unbilled | |
| (NOK millions) | receivables | revenue | receivables | revenue |
Nordics | 2,626 | 299 | 2,100 | 195 |
Europe | 2,325 | 496 | 1,876 | 224 |
APAC & MEA | 4,713 | 707 | 3,552 | 601 |
US | 562 | 173 | 506 | 162 |
HQ | 53 | 84 | 11 | 115 |
Total | 10,279 | 1,760 | 8,045 | 1,297 |
2024 | 2023 | ||||
| Changes | Effect on | Effect on | Effect on | Effect on | |
| (NOK millions) | in FX-rate | adjusted EBITDA | equity | adjusted EBITDA | equity |
| Currency | |||||
SEK | + 10% | -15 | -67 | -14 | -25 |
- 10% | 15 | 67 | 14 | 25 | |
DKK | +10% | -12 | -14 | -9 | -31 |
-10% | 12 | 14 | 9 | 31 | |
EUR | +10% | -13 | -57 | -8 | -31 |
-10% | 13 | 57 | 8 | 31 | |
USD 1 | +10% | -2 | -45 | 0 | -43 |
-10% | 2 | 45 | 0 | 43 | |
INR | +10% | -11 | -23 | -9 | -7 |
-10% | 11 | 23 | 9 | 7 | |
AUD | +10% | -4 | -30 | -9 | -29 |
-10% | 4 | 30 | 9 | 29 |
(NOK millions) | H1 2025 | H2 2025 | H1 2026 | H2 2026 | H1 2027 | H2 2027 | 2028-> | Total |
Bond loan | 45 | 45 | 45 | 45 | 45 | 45 | 1,245 | 1,516 |
Other financial liabilities | 1 | 1 | 12 | 12 | 1 | 0 | 0 | 26 |
| Other current interest | 229 | 0 | 0 | 0 | 0 | 0 | 0 | 229 |
| bearing debt | ||||||||
Accounts Payable | 11,313 | 0 | 0 | 0 | 0 | 0 | 0 | 11,313 |
Lease payments | 71 | 71 | 62 | 62 | 50 | 50 | 281 | 647 |
Total | 11,660 | 117 | 119 | 119 | 96 | 96 | 1,526 | 13,732 |
(NOK millions) | 2024 | 2023 |
Salary | 19.7 | 18.1 |
Bonus | 3.0 | 3.5 |
Pension | 0.7 | 0.6 |
Share-based compensation 1 | 2.4 | 5.5 |
Other benefits | 0.9 | 0.6 |
Total | 26.7 | 28.4 |
(NOK millions) | 2024 | 2023 |
Board of Directors fee | 3.8 | 3.4 |
Remuneration Committee fee | 0.2 | 0.2 |
Audit & ESG Committee fee | 0.3 | 0.3 |
Share-based compensation 1 | 0.5 | 0.2 |
Total | 4.7 | 4.0 |
| Guarantee limit | Utilized as of Dec 31, 2024 | Type of guarantees provided to Crayon | ||
Beneficary | Currency | (NOK millions) | (NOK millions) | subsidiaries from the beneficary as of Dec 31, 2024 |
| Utilized amounts under supplier financing | ||||
Levantor | USD | 453 | 198 | agreements |
Tryg | NOK | 200 | 54 | Withholding tax and rental guarantees |
ING Bank | EUR | 88 | 0 | |
SEB | EUR | 59 | 4 | Performance guarantees |
Atradius | NOK | 50 | 0 | |
Citi bank | AUD | 21 | 13 | Rental guarantees |
| Ownership % | |||
Subsidiary | Office location | 2024 | 2023 |
| Nordics | |||
Crayon Group AS | Oslo | 100% | 100% |
Crayon AS | Oslo | 100% | 100% |
Inmeta Consulting AS | Oslo | 100% | 100% |
Esito AS | Oslo | 0% | 100% |
Puzzlepart AS | Oslo | 100% | 100% |
Crayon Consulting A/S | Copenhagen | 100% | 100% |
Crayon A/S | Copenhagen | 100% | 100% |
Crayon AB | Stockholm | 100% | 100% |
Crayon OY | Helsinki | 100% | 100% |
Crayon Iceland ehf. | Reykjavik | 100% | 100% |
Ice Distributions hf | Reykjavik | 100% | 100% |
COMPLIT AS | Oslo | 100% | 100% |
Crayon IOT AS | Oslo | 0% | 100% |
Inmeta Management Consulting AS | Oslo | 70% | 70% |
Sensa Ehf | Reykjavík | 100% | 100% |
| Europe | |||
Crayon Ltd | London | 100% | 100% |
Crayon France SAS | Paris | 85% | 90% |
Crayon Deutschland GmbH | Munich | 100% | 100% |
Crayon Austria GmbH | Vienna | 100% | 100% |
Crayon Schweiz AG | Altdorf | 99% | 99% |
Crayon Software Experts Spain SL | Madrid | 100% | 100% |
Crayon Software Licensing Unipessoal LDA | Lisbon | 100% | 100% |
Crayon BV | Amsterdam | 100% | 100% |
Crayon doo Beograd | Beograd | 80% | 80% |
Crayon Bulgaria OOD | Sofia | 80% | 80% |
SEQUINT BV | Rotterdam | 0% | 100% |
Krejon Makedonija DOO | Skopje | 100% | 100% |
SIA “Crayon Latvia” | Riga | 83% | 83% |
Crayon Software Experts Romania S.R.L. | Bucharest | 80% | 80% |
| Ownership % | |||
Subsidiary | Office location | 2024 | 2023 |
Crayon Poland sp. z o.o. | Warszawa | 80% | 80% |
Crayon Czech Republic and Slovakia s.r.o. | Prague | 80% | 80% |
LLC «Crayon Ukraine» | Kyiv | 97% | 80% |
Crayon Magyarország Korlátolt Felelősségű Társaság | Budapest | 80% | 80% |
CRAYON, celovite IT rešitve, d.o.o. | Ljubljana | 80% | 80% |
Anglepoint (UK) Limited | London | 77% | 77% |
Anglepoint Group (Germany) GmbH | Hamburg | 77% | 77% |
Anglepoint (Ireland) Limited | Lismore | 77% | 77% |
Fisher IT Services Holdings Limited | London | 77% | 77% |
Fisher IT Asset Consulting Limited | London | 77% | 77% |
Fisher Analytics and Control Technology Limited | London | 77% | 77% |
Crayon Lithuania UAB | Vilnius | 100% | 100% |
Crayon Estonia OÜ | Tallinn | 100% | 100% |
| APAC & MEA | |||
Crayon DMCC | Dubai | 80% | 80% |
Crayon Middle East Information Technology Consultants LLC 1 | Abu Dhabi | 39% | 39% |
Crayon Arab Company for Information Systems Technology LLC 1 | Riyadh | 39% | 39% |
Atria Technologies Pte Ltd | Singapore | 0% | 100% |
Crayon Pte Ltd | Singapore | 100% | 100% |
Kryptos Networks Pvt Ltd | Chennai | 100% | 100% |
Kryptos Technologies Private Limited | Mumbai | 50% | 50% |
Crayon Software Experts India Pvt Ltd | Mumbai | 100% | 100% |
Crayon Software Experts Philippines Inc | Makati City | 100% | 99% |
Crayon Software Experts Malaysia Sdn Bhd | Kuala Lumpur | 90% | 90% |
Crayon Australia PTY LTD | Sydney | 100% | 100% |
Crayon Mauritius Ltd | Port Louis | 100% | 100% |
Crayon Africa SA | Johannesburg | 100% | 100% |
Wadi Al Omar CO | Riyadh | 100% | 100% |
Crayon Software Lanka Pvt Ltd | Colombo | 90% | 90% |
Navicle Pty Ltd | Sydney | 100% | 100% |
Crayon IT Services Private Limited | Mumbai | 100% | 100% |
PT Rhipe International Indonesia | Jakarta | 100% | 99% |
Crayon Japan K.K. | Tokyo | 80% | 80% |
PT Krayon Konsultan Indonesia | Jakarta | 100% | 100% |
Crayon Australia Holding Pty Ltd (Holdco) | Melbourne | 100% | 100% |
Crayon Software Experts Australia Pty Ltd (Bidco) | Melbourne | 100% | 100% |
Rhipe Limited | Sydney | 100% | 100% |
Rhipe Australia Pty Ltd | Sydney | 100% | 100% |
Rhipe Dynamics Pty Ltd | Sydney | 100% | 100% |
Crayon (Thailand) Co. Ltd | Bangkok | 100% | 100% |
rhipe Philippines, Inc | Manila | 100% | 100% |
Crayon South Korea Ltd | Seoul | 100% | 100% |
| Ownership % | |||
2024 | 2023 | |||||
| NCI | NCI share | NCI | NCI share | |||
| ownership | NCI share | of net | ownership | NCI share | of net | |
| (NOK millions) | share | of equity | income | share | of equity | income |
| Nordics | ||||||
Inmeta Management Consulting AS Europe | 30% | -2 | 2 | 30% | -3 | -2 |
Crayon Schweiz AG | 2% | 3 | 0 | 2% | 2 | 0 |
Crayon France SAS | 15% | 7 | 1 | 10% | 2 | 2 |
Crayon doo Beograd | 20% | 1 | 1 | 20% | 1 | 0 |
Crayon Bulgaria OOD | 20% | 5 | 1 | 20% | 3 | 1 |
SIA “Crayon Latvia” | 17% | -3 | -1 | 17% | -1 | -2 |
Crayon Software Experts Romania S.R.L. | 20% | 5 | 2 | 20% | 3 | 1 |
Crayon Poland sp. z o.o. | 20% | 6 | 2 | 20% | 4 | 3 |
Crayon Czech Republic and Slovakia s.r.o. | 20% | -2 | 0 | 20% | -1 | -3 |
LLC «Crayon Ukraine» | 3% | 1 | 0 | 20% | 2 | 2 |
| Crayon Magyarország Korlátolt Felelősségű | 20% | 1 | 0 | 20% | 1 | 0 |
| Társaság | ||||||
CRAYON, celovite IT rešitve, d.o.o. | 20% | -2 | -2 | 20% | -1 | -1 |
Anglepoint (UK) Limited | 23% | -1 | 1 | 23% | -2 | -3 |
Anglepoint Group (Germany) GmbH | 23% | 0 | 0 | 23% | 0 | 0 |
Anglepoint (Ireland) Limited | 23% | 0 | 0 | 23% | 0 | 0 |
Fisher IT Services Holdings Limited | 23% | 0 | 0 | 23% | 0 | 0 |
Fisher IT Asset Consulting Limited | 23% | 2 | 1 | 23% | 1 | 1 |
Fisher Analytics and Control Technology Limited | 23% | 0 | 0 | 23% | 0 | 0 |
| APAC & MEA | ||||||
Crayon DMCC | 20% | -8 | -3 | 20% | -5 | -16 |
| Crayon Middle East Information Technology | 61% | -19 | -3 | 61% | -14 | -22 |
| Consultants LLC | ||||||
| Crayon Arab Company for Information Systems | 61% | 14 | 9 | 61% | 12 | 11 |
| Technology LLC | ||||||
Kryptos Technologies Private Limited | 50% | 3 | 1 | 50% | 2 | 3 |
Crayon Software Experts Philippines Inc | 0% | 0 | 0 | 1% | -2 | -1 |
Crayon Software Experts Malaysia Sdn Bhd | 10% | -3 | 1 | 10% | -3 | -2 |
Crayon Software Lanka Pvt Ltd | 10% | -4 | 0 | 10% | -4 | -1 |
PT Rhipe International Indonesia | 0% | 0 | 0 | 1% | 0 | 0 |
Crayon Japan K.K. | 20% | -4 | -1 | 20% | -3 | -1 |
Anglepoint Group, Inc | 23% | 0 | 0 | 23% | 0 | 0 |
Anglepoint India Private Limited | 23% | 1 | 0 | 23% | 0 | 0 |
Crayon Software Consulting and Trading | 0% | 0 | 0 | 51% | 0 | 0 |
2024 | 2023 | |||||
| NCI | NCI share | NCI | NCI share | |||
| ownership | NCI share | of net | ownership | NCI share | of net | |
| (NOK millions) | share | of equity | income | share | of equity | income |
| US | ||||||
Crayon Software Experts LLC | 23% | -26 | -1 | 23% | -28 | -19 |
Anglepoint Group Inc | 23% | 19 | -1 | 23% | 20 | 5 |
Software Wholesale International Inc | 23% | -1 | 0 | 23% | -1 | 0 |
Crayon Global Services GmbH | 23% | 0 | 0 | 23% | -2 | 0 |
Anglepoint International Holding LLC | 23% | 0 | 0 | 23% | 0 | 0 |
Anglepoint ULC | 23% | 0 | 0 | 23% | 0 | -1 |
Total | -6 | 10 | -17 | -44 |
2024 | 2023 | |||||
| Ownership | Share of | Share of | Ownership | Share of | Share of | |
| share | investment | net income | share | investment | net income | |
Cloud Direct Limited | 23% | 45 | 2 | 23% | 43 | 0 |
Total | 45 | 2 | 43 | 0 |
Shareholder name | Total shareholding |
Folketrygdfondet | 10.4% |
Karbon Invest AS | 5.4% |
The Bank of New York Mellon | 4.4% |
Verdipapirfondet DNB norge | 3.2% |
State Street Bank and Trust Comp | 3.0% |
VPF DNB AM Norske Aksjer | 2.8% |
UBS Switzerland AG | 2.8% |
The Bank of New York Mellon SA/NV | 2.8% |
Hvaler Invest AS | 2.1% |
Nordnet Bank AB | 2.0% |
JPMorgan Chase Bank | 2.0% |
Verdipapirfondet Holberg Norge | 1.7% |
State Street Bank and Trust Comp | 1.7% |
J.P. Morgan SE | 1.6% |
Citibank | 1.6% |
HSBC Continental Europe | 1.3% |
Clearstream Banking S.A. | 1.2% |
The Bank of New York Mellon SA/NV | 1.2% |
Kverva Finans AS | 1.2% |
Skandinaviska Enskilda Banken AB | 1.1% |
Officer | Total shareholding |
Karbon Invest AS (Jens Rugseth and Rune Syversen) | 4,800,000 |
Bente Liberg (CHRO), Goodcharma AS | 423,690 |
Jon Birger Syvertsen (COO) | 108,778 |
Grethe Viksaas (board member) | 45,979 |
Dagfinn Ringås (board member), CDR Holding AS | 45,806 |
Melissa Mulholland (CEO) | 39,704 |
Mette Wam (employee representative), Wam Invest AS | 26,405 |
Gudmundur Adalsteinsson (CSO) | 24,249 |
Jens Rugseth (board member), Rugz AS | 19,903 |
Marina Lønning (board member) | 18,750 |
Brede Huser (CFO) | 18,019 |
Florian Rosenberg (CTO) | 8,572 |
Lars Hatlen Larhammer (employee representative) | 4,019 |
Timmy Herland (employee representative) | 3,506 |
Rune Syversen (board member), Sevencs AS | 2,833 |
Wenche Marie Agerup (board member) | 2,500 |